Grange Dynamics Limited

POWER SEARCH PRICING

SOLUTIONS

grange dynamics limited Company Information

Company Number

03152234

Next Accounts

Oct 2025

Directors

William Anthony

Sarah Anthony

Shareholders

sarah jayne anthony

william paul anthony

Group Structure

View All

Industry

Computer consultancy activities

Registered Address

west lodge watton road, hingham, norwich, NR9 4NN

Website

www.grangedynamics.com

grange dynamics limited Estimated Valuation

£78.9k

Pomanda estimates the enterprise value of GRANGE DYNAMICS LIMITED at £78.9k based on a Turnover of £109.7k and 0.72x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Grange Dynamics Limited is a live company located in norwich, NR9 4NN with a Companies House number of 03152234. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in January 1996, it's largest shareholder is sarah jayne anthony with a 75% stake. Grange Dynamics Limited is a mature, micro sized company, Pomanda has estimated its turnover at £109.7k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Grange Dynamics Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating1out of 5

1 Strong

2 Regular

8 Weak

Size

annual sales of £109.7k, make it smaller than the average company (£1.2m)

Growth

3 year (CAGR) sales growth of -13%, show it is growing at a slower rate (9.3%)

EXPORT

Grange Dynamics Limited's latest turnover from January 2024 is estimated at £109.7 thousand and the company has net assets of £708. According to their latest financial statements, Grange Dynamics Limited has 2 employees and maintains cash reserves of £2.2 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Turnover	109,700	135,571	217,832	166,091	208,885	254,477	182,296	218,427	73,195	141,607	105,515	125,083	94,051	86,807	136,633
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	58,018	68,998	115,664	79,622	97,056	116,485	73,783	88,575	28,658	55,450	38,905	43,647	37,202	32,783	50,294
Gross Profit	51,682	66,573	102,168	86,469	111,829	137,992	108,513	129,852	44,537	86,157	66,609	81,436	56,848	54,024	86,339
Admin Expenses	67,333	84,219	78,672	87,588	105,352	129,233	121,723	126,817	58,975	72,559	49,688	79,487	55,126	55,865	83,806
Operating Profit	-15,651	-17,646	23,496	-1,119	6,477	8,759	-13,210	3,035	-14,438	13,598	16,921	1,949	1,722	-1,841	2,533
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	751	948	42	14	124	65	76	54	125	139	77	35	54	56	24
Pre-Tax Profit	-14,900	-16,698	23,538	-1,105	6,601	8,825	-13,134	3,089	-14,313	13,737	16,997	1,984	1,776	-1,785	2,557
Tax	0	0	-4,472	0	-1,254	-1,677	0	-618	0	-2,885	-3,909	-476	-462	0	-716
Profit After Tax	-14,900	-16,698	19,066	-1,105	5,347	7,148	-13,134	2,471	-14,313	10,852	13,088	1,508	1,314	-1,785	1,841
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-14,900	-16,698	19,066	-1,105	5,347	7,148	-13,134	2,471	-14,313	10,852	13,088	1,508	1,314	-1,785	1,841
Employee Costs	117,368	113,263	104,846	96,002	194,815	225,831	205,331	228,190	57,894	116,852	55,917	54,713	54,412	52,083	109,825
Number Of Employees	2	2	2	2	4	4	4	4	1	2	1	1	1	1	2
EBITDA*	-15,466	-17,416	23,786	-739	6,952	8,918	-13,011	3,284	-14,128	13,703	17,052	2,202	2,012	-1,331	2,995

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Tangible Assets	738	923	1,153	1,443	1,898	636	795	994	1,243	419	524	461	830	1,936	1,850
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	738	923	1,153	1,443	1,898	636	795	994	1,243	419	524	461	830	1,936	1,850
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	9,436	13,188	37,190	25,830	12,601	22,278	16,640	20,003	13,952	22,299	14,280	18,670	12,841	11,637	19,317
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	719	0	0	0	0	0	1,350	0	0	0	1,000	0	0	0	0
Cash	2,203	26,418	27,771	5,720	22,867	10,195	7,263	22,948	19,860	30,168	25,385	5,283	8,812	12,792	9,722
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	12,358	39,606	64,961	31,550	35,468	32,473	25,253	42,951	33,812	52,467	40,665	23,953	21,653	24,429	29,039
total assets	13,096	40,529	66,114	32,993	37,366	33,109	26,048	43,945	35,055	52,886	41,189	24,414	22,483	26,365	30,889
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	2,072	0	0	0	0	0	73	1,488	44	25,976	25,091	21,436	20,939	25,873	28,652
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	10,176	24,746	33,589	19,479	22,660	23,989	23,973	27,274	22,249	0	0	0	0	0	0
total current liabilities	12,248	24,746	33,589	19,479	22,660	23,989	24,046	28,762	22,293	25,976	25,091	21,436	20,939	25,873	28,652
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	140	175	219	274	361	122	152	199	249	84	124	92	166	428	388
total long term liabilities	140	175	219	274	361	122	152	199	249	84	124	92	166	428	388
total liabilities	12,388	24,921	33,808	19,753	23,021	24,111	24,198	28,961	22,542	26,060	25,215	21,528	21,105	26,301	29,040
net assets	708	15,608	32,306	13,240	14,345	8,998	1,850	14,984	12,513	26,826	15,974	2,886	1,378	64	1,849
total shareholders funds	708	15,608	32,306	13,240	14,345	8,998	1,850	14,984	12,513	26,826	15,974	2,886	1,378	64	1,849

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Operating Activities
Operating Profit	-15,651	-17,646	23,496	-1,119	6,477	8,759	-13,210	3,035	-14,438	13,598	16,921	1,949	1,722	-1,841	2,533
Depreciation	185	230	290	380	475	159	199	249	310	105	131	253	290	510	462
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-4,472	0	-1,254	-1,677	0	-618	0	-2,885	-3,909	-476	-462	0	-716
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-3,033	-24,002	11,360	13,229	-9,677	4,288	-2,013	6,051	-8,347	7,019	-3,390	5,829	1,204	-7,680	19,317
Creditors	2,072	0	0	0	0	-73	-1,415	1,444	-25,932	885	3,655	497	-4,934	-2,779	28,652
Accruals and Deferred Income	-14,570	-8,843	14,110	-3,181	-1,329	16	-3,301	5,025	22,249	0	0	0	0	0	0
Deferred Taxes & Provisions	-35	-44	-55	-87	239	-30	-47	-50	165	-40	32	-74	-262	40	388
Cash flow from operations	-24,966	-2,301	22,009	-17,236	14,285	2,866	-15,761	3,034	-9,299	4,644	20,220	-3,680	-4,850	3,610	12,002
Investing Activities
capital expenditure	0	0	0	75	-1,737	0	0	0	-1,134	0	-194	116	816	-596	-2,312
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	75	-1,737	0	0	0	-1,134	0	-194	116	816	-596	-2,312
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8
interest	751	948	42	14	124	65	76	54	125	139	77	35	54	56	24
cash flow from financing	751	948	42	14	124	65	76	54	125	139	77	35	54	56	32
cash and cash equivalents
cash	-24,215	-1,353	22,051	-17,147	12,672	2,932	-15,685	3,088	-10,308	4,783	20,102	-3,529	-3,980	3,070	9,722
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-24,215	-1,353	22,051	-17,147	12,672	2,932	-15,685	3,088	-10,308	4,783	20,102	-3,529	-3,980	3,070	9,722

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for grange dynamics limited. Get real-time insights into grange dynamics limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for grange dynamics limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in NR9 area or any other competitors across 12 key performance metrics.

GRANGE DYNAMICS LIMITED group structure

Grange Dynamics Limited has no subsidiary companies.

Ultimate parent company

GRANGE DYNAMICS LIMITED

03152234

GRANGE DYNAMICS LIMITED Shareholders

sarah jayne anthony	75%
william paul anthony	25%

Grange Dynamics Limited currently has 2 directors. The longest serving directors include Mr William Anthony (Jan 1996) and Mrs Sarah Anthony (Jan 1996).

officer	country	age	start	end	role
Mr William Anthony	United Kingdom	61 years	Jan 1996	-	Director
Mrs Sarah Anthony	England	60 years	Jan 1996	-	Director

P&L

January 2024

turnover

109.7k

-19%

operating profit

-15.7k

gross margin

47.2%

-4.06%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

January 2024

net assets

708

-0.95%

total assets

13.1k

-0.68%

cash

2.2k

-0.92%

net assets

Total assets minus all liabilities

Similar Companies

trisocius limited

4.5

white angel consulting limited

afortiori computing limited

perry copeland limited

2.5

ipssys limited

1.5

company number

03152234

Type

Private limited with Share Capital

industry

62020 - Computer consultancy activities

incorporation date

January 1996

ultimate parent company

None

previous names

N/A

address

west lodge watton road, hingham, norwich, NR9 4NN

A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.

We did not find charges/mortgages relating to grange dynamics limited.

When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.

Click to start generating capital raising & share issue transactions for GRANGE DYNAMICS LIMITED. This can take several minutes, an email will notify you when this has completed.

grange dynamics limited Company Information

grange dynamics limited Estimated Valuation

grange dynamics limited Estimated Valuation

grange dynamics limited Estimated Valuation

Grange Dynamics Limited Overview

Grange Dynamics Limited Health Check

GRANGE DYNAMICS LIMITED financials

grange dynamics limited Credit Report and Business Information

Grange Dynamics Limited Competitor Analysis

grange dynamics limited Ownership

grange dynamics limited directors

grange dynamics limited company details

grange dynamics limited Charges & Mortgages

grange dynamics limited Capital Raised & Share Issues BETA

grange dynamics limited Companies House Filings - See Documents